CashFlowRE
Sign in Sign up
1331 S Jefferson Ave
B- Composite 67.61
Why this score? — see what drove the B- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$39,900

1331 S Jefferson Ave · Saginaw, MI 48601
4 bd · 4.0 ba · 3,950 sqft · SingleFamily public records · 5 Days on market
Built 1889 0.46 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Steeped in local history, the property historically known as "The Green & Gold Mansion" at 1331 S. Jefferson Ave is ready for its grand revival! Built in 1889, this massive 3,950 sq. ft. historic estate sits on a sprawling 0.46-acre lot and offers an incredible blank canvas for an investor, flipper, or restoration enthusiast. The expansive main floor, currently utilizing a natural gas floor furnace, has already been cleared down to the studs, saving you time and demolition costs while letting you design a custom layout from scratch. Upstairs, the property features 2 independent apartments (heated via electric space heaters) that can remain as a multi-family income source, or easily be converted back into a sprawling layout of massive, grand bedrooms to bring this single-family landmark back to life. With its rich history, significant footprint, and generous yard space, this is a rare opportunity to own a piece of Saginaw's heritage. Schedule your private tour today and bring your vision to a local legend!

Key facts

  • Historic estate
  • Generous yard space
  • Sprawling lot

Tags

HISTORIC ESTATESPRAWLING LOTINDEPENDENT APARTMENTSMULTI-FAMILY INCOME SOURCEGENEROUS YARD SPACE

Property features AI

Finance

  • Other: Property on approximately 0.46 acres; Roads are city/county with curbs and paved streets; Frontage approximately 108 feet; Zoned residential

Exterior

  • Parking: No specific parking details provided
  • Utilities: Public water; Public sanitary sewer; Electric and natural gas service; Gas water heater
  • Home design: Residential property (1 to 4 units); 2-story structure; Built in 1889; Facing road frontage
  • Construction: Vinyl siding exterior; Basement/crawl/piers foundation; Basement includes brick and stone elements
  • Exterior features: Vinyl siding; Deck; Fenced yard; Porch; Street lights nearby; Corner lot; Main street frontage; Sidewalks; Within city limits

Interior

  • Kitchen: Kitchen located on the first floor (approx. 15 x 11)
  • Bedrooms: Primary bedroom on the first floor; Second bedroom on the first floor; Two additional bedrooms on the second floor
  • Flooring: Hardwood floors
  • Bathrooms: Four full bathrooms (combination of first and second floor bathrooms)
  • Heating & cooling: Floor furnace; Other heating features (see remarks); Ceiling fans for cooling
  • Interior features: Bay window; Hardwood floors; Unfinished room; Formal dining room; Living room; Family room; Great room; Other - see remarks
  • Laundry & utility: First-floor laundry room (approx. 9 x 11); Basement with unfinished space

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/4.0-bath single-family listed at $40k.

Deal economics

  • At list price, monthly cash flow is $781 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $40k).
  • Cap rate 29.8% vs local median 8.3% in Saginaw — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 63/100 on livability (#521 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime F, amenities F.
  • Saginaw School District (urban): math 20% / reading 29% proficiency, ranked #444 of 540 in MI (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 199 active listings in the ZIP; 154 units permitted in Saginaw County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $276 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Saginaw County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 27y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $24k; list at $40k implies a 66% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.9% of price; built in 1889 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $39,900

Questions for the listing agent

  1. Built in 1889 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
3.60%
Cap rate
29.79%
Cash-on-cash
83.93%
DSCR
4.73
GRM
2.3

CMA / ARV

ARV (on-the-fly)
$292,300
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
616 S Warren Ave 0.73mi 4/2.0 3,567 (-10%) 10mo $265,000 $74 33

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
84.4%
Equity multiple
4.88×
Total profit
$43,372
Equity at exit
$5,949
10-year hold
IRR
87.6%
Equity multiple
10.14×
Total profit
$102,137
Equity at exit
$3,450

Cash invested: $11,172 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
62 Landlord-Friendly
State Michigan
62 Landlord-Friendly · EVEN
County
— inherits STATE
City
— inherits STATE
7-day pay-or-quit; mixed climate; Detroit/AA have some protections.

ZIP-level market 48601

Home prices YoY
-32.1%
Active inventory
199
Price-to-rent
2.3×

Monthly cashflow live

Estimated rent
$1,438 medium interval (Pro) →
Mortgage (P&I)
$209
Tax from tax record
$129 /mo · $1,548/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$302
Net cashflow
$781

Break-even live

Break-even rent $449
Max offer price $39,900
Occupancy floor 41%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$9,975
Closing costs
$1,197
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 8 events

  1. 2026-06-19
    days on market $39,900 Active 5 DOM
  2. 2026-06-18
    days on market $39,900 Active 4 DOM
  3. 2026-06-17
    days on market $39,900 Active 3 DOM
  4. 2026-06-16
    days on market $39,900 Active 2 DOM
  5. 2026-06-16
    days on marketlisting id $39,900 Active 1 DOM
  6. 2026-06-15
    days on market $39,900 Active 3 DOM
  7. 2026-06-12
    remarks 685-char remark
    Show marketing remark (1036 chars)

    Steeped in local history, the property historically known as "The Green & Gold Mansion" at 1331 S. Jefferson Ave is ready for its grand revival! Built in 1889, this massive 3,950 sq. ft. historic estate sits on a sprawling 0.46-acre lot and offers an incredible blank canvas for an investor, flipper, or restoration enthusiast. The expansive main floor, currently utilizing a natural gas floor furnace, has already been cleared down to the studs, saving you time and demolition costs while letting you design a custom layout from scratch. Upstairs, the property features 2 independent apartments (heated via electric space heaters) that can remain as a multi-family income source, or easily be converted back into a sprawling layout of massive, grand bedrooms to bring this single-family landmark back to life. With its rich history, significant footprint, and generous yard space, this is a rare opportunity to own a piece of Saginaw's heritage. Schedule your private tour today and bring your vision to a local legend!

  8. 2026-06-12
    listed $39,900 Active 1 DOM
    Show marketing remark (1036 chars)

    Steeped in local history, the property historically known as "The Green & Gold Mansion" at 1331 S. Jefferson Ave is ready for its grand revival! Built in 1889, this massive 3,950 sq. ft. historic estate sits on a sprawling 0.46-acre lot and offers an incredible blank canvas for an investor, flipper, or restoration enthusiast. The expansive main floor, currently utilizing a natural gas floor furnace, has already been cleared down to the studs, saving you time and demolition costs while letting you design a custom layout from scratch. Upstairs, the property features 2 independent apartments (heated via electric space heaters) that can remain as a multi-family income source, or easily be converted back into a sprawling layout of massive, grand bedrooms to bring this single-family landmark back to life. With its rich history, significant footprint, and generous yard space, this is a rare opportunity to own a piece of Saginaw's heritage. Schedule your private tour today and bring your vision to a local legend!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast MI · Partial reset (capped growth)

Current annual tax
$1,548 · $129/mo
Projected year-2 tax
$1,548 · $129/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥100°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$17,259
− Mortgage interest
−$2,235
− Property taxes
−$1,548
− Insurance
−$200
− Repairs & maintenance
−$1,381
− Management
−$1,381
− Depreciation
−$1,161
Taxable income
$9,355
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,245
After-tax cash flow
$7,132/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Saginaw School District
NCES district ID
2630390
Math proficiency
20% ▼ -5.00%
Reading proficiency
29% ▼ -3.00%
Median HH income
$28,940
Composite
19.6/100
National rank
#8755
State rank
#444 of 540 in MI

Livability — Saginaw

Score
63/100
State rank
#521
US rank
#15424

Category grades

Amenities F Commute F Cost of living A+ Crime F Employment F Housing A+ Health & safety A+ User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Saginaw, MI
City population
32,069
Population (ZIP)
32,069

Population outlook (Saginaw County) Hauer SSP2

Today (2025)
180,568 people
By 2030
172,302 · -4.6%
By 2040
153,919 · -14.8%
By 2050
135,519 · -24.9%
By 2075
97,199 · -46.2%
By 2100
65,037 · -64.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
Black 59% White 27% Hispanic / Latino 12% Two or more races 5%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Romanian 2% Lithuanian 2%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 4%

Political lean MEDSL · Saginaw

2024 margin
Toss-up / Even · D 47.7% · R 51.0% · Other 1.4%
2008→2024 swing
-20.6pp toward R · 2008: 17.3pp · 2024: -3.3pp
All cycles
2024: R+3.3 2020: D+0.3 2016: R+1.1 2012: D+11.9 2008: D+17.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -93.46%
Current HPI
197.3359
Rent YoY
Metro
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+31.9% since first listed
4 events — show timeline
  • 2026-06-12 Listed $39,900 MiRealSource-MiMLS
  • 2026-06-12 Listed $39,900 MiRealSource-MiMLS
  • 1999-06-01 Sold (MLS) $24,000 MiRealSource-MiMLS
  • 1999-03-31 Listed $30,249 MiRealSource-MiMLS

Property tax history

+2.0%/yr

Latest (2025): $1,548 · -18.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…